Project details:
Guzel JVT -Studio-
Handover Date: 2027-12-31
Developer:
Tiger Properties
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 3.33 % after 3 month
Percent: 3.33 % after 6 month
Percent: 3.33 % after 9 month
Percent: 3.33 % after 12 month
Percent: 3.33 % after 15 month
Percent: 3.33 % after 18 month
Percent: 3.33 % after 21 month
Percent: 3.33 % after 24 month
Percent: 3.33 % after 27 month
Percent: 3.33 % after 30 month
Percent: 3.33 % after 33 month
Percent: 3.34 % after 36 month
The amount to be paid at the time of the handover.
Percent: 3.75 % after 2 month
Percent: 3.75 % after 5 month
Percent: 3.75 % after 8 month
Percent: 3.75 % after 11 month
Percent: 3.75 % after 14 month
Percent: 3.75 % after 17 month
Percent: 3.75 % after 20 month
Percent: 3.75 % after 23 month
Price Range:
From price: 660,447 AED
Sizes:
From sqft: 323 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 52,836.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 4,845 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 660,447 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 132,089 AED |
| 2026-02-15 | Until Handover | 3.3 | 21,993 AED |
| 2026-05-15 | Until Handover | 3.3 | 21,993 AED |
| 2026-08-15 | Until Handover | 3.3 | 21,993 AED |
| 2026-11-15 | Until Handover | 3.3 | 21,993 AED |
| 2027-02-15 | Until Handover | 3.3 | 21,993 AED |
| 2027-05-15 | Until Handover | 3.3 | 21,993 AED |
| 2027-08-15 | Until Handover | 3.3 | 21,993 AED |
| 2027-11-15 | Until Handover | 3.3 | 21,993 AED |
| 2027-12-31 | At Handover | 10.0 | 66,045 AED |
| 2028-01-31 | Post Handover Payment | 3.8 | 24,767 AED |
| 2028-02-15 | Until Handover | 3.3 | 21,993 AED |
| 2028-05-01 | Post Handover Payment | 3.8 | 24,767 AED |
| 2028-05-15 | Until Handover | 3.3 | 21,993 AED |
| 2028-07-31 | Post Handover Payment | 3.8 | 24,767 AED |
| 2028-08-15 | Until Handover | 3.3 | 21,993 AED |
| 2028-10-31 | Post Handover Payment | 3.8 | 24,767 AED |
| 2028-11-15 | Until Handover | 3.3 | 22,059 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 24,767 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 24,767 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 24,767 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 24,767 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 132,089 AED |
| 2026 | 87,972 AED |
| 2027 | 154,016 AED |
| 2028 | 187,105 AED |
| 2029 | 99,067 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 660.447 AED | 0 AED | 132.089 AED |
| 2026-01 | 664.696 AED | 0 AED | 132.089 AED |
| 2026-02 | 668.973 AED | 0 AED | 154.082 AED |
| 2026-03 | 673.277 AED | 0 AED | 154.082 AED |
| 2026-04 | 677.609 AED | 0 AED | 154.082 AED |
| 2026-05 | 681.968 AED | 0 AED | 176.075 AED |
| 2026-06 | 686.356 AED | 0 AED | 176.075 AED |
| 2026-07 | 690.772 AED | 0 AED | 176.075 AED |
| 2026-08 | 695.217 AED | 0 AED | 198.068 AED |
| 2026-09 | 699.690 AED | 0 AED | 198.068 AED |
| 2026-10 | 704.192 AED | 0 AED | 198.068 AED |
| 2026-11 | 708.722 AED | 0 AED | 220.060 AED |
| 2026-12 | 713.282 AED | 0 AED | 220.060 AED |
| 2027-01 | 717.872 AED | 0 AED | 220.060 AED |
| 2027-02 | 722.490 AED | 0 AED | 242.053 AED |
| 2027-03 | 727.139 AED | 0 AED | 242.053 AED |
| 2027-04 | 731.817 AED | 0 AED | 242.053 AED |
| 2027-05 | 736.526 AED | 0 AED | 264.046 AED |
| 2027-06 | 741.265 AED | 0 AED | 264.046 AED |
| 2027-07 | 746.034 AED | 0 AED | 264.046 AED |
| 2027-08 | 750.834 AED | 0 AED | 286.039 AED |
| 2027-09 | 755.665 AED | 0 AED | 286.039 AED |
| 2027-10 | 760.527 AED | 0 AED | 286.039 AED |
| 2027-11 | 765.420 AED | 0 AED | 308.032 AED |
| 2027-12 | 770.345 AED | 0 AED | 374.077 AED |
| 2028-01 | 775.301 AED | 4.131 AED | 398.843 AED |
| 2028-02 | 780.290 AED | 4.142 AED | 420.836 AED |
| 2028-03 | 785.310 AED | 4.153 AED | 420.836 AED |
| 2028-04 | 790.363 AED | 4.164 AED | 420.836 AED |
| 2028-05 | 795.448 AED | 4.176 AED | 467.596 AED |
| 2028-06 | 800.566 AED | 4.187 AED | 467.596 AED |
| 2028-07 | 805.717 AED | 4.198 AED | 492.363 AED |
| 2028-08 | 810.901 AED | 4.210 AED | 514.356 AED |
| 2028-09 | 816.118 AED | 4.221 AED | 514.356 AED |
| 2028-10 | 821.369 AED | 4.233 AED | 539.122 AED |
| 2028-11 | 826.654 AED | 4.244 AED | 561.181 AED |
| 2028-12 | 831.973 AED | 4.255 AED | 561.181 AED |
| 2029-01 | 837.325 AED | 4.267 AED | 585.948 AED |
| 2029-02 | 842.713 AED | 4.278 AED | 585.948 AED |
| 2029-03 | 848.135 AED | 4.290 AED | 585.948 AED |
| 2029-04 | 853.592 AED | 4.302 AED | 585.948 AED |
| 2029-05 | 859.084 AED | 4.313 AED | 610.715 AED |
| 2029-06 | 864.611 AED | 4.325 AED | 610.715 AED |
| 2029-07 | 870.174 AED | 4.336 AED | 635.482 AED |
| 2029-08 | 875.773 AED | 4.348 AED | 635.482 AED |
| 2029-09 | 881.408 AED | 4.360 AED | 635.482 AED |
| 2029-10 | 887.079 AED | 4.372 AED | 660.248 AED |
| 2029-11 | 892.786 AED | 4.383 AED | 660.248 AED |
| 2029-12 | 898.530 AED | 4.395 AED | 660.248 AED |
| 2030-01 | 904.312 AED | 4.407 AED | 660.248 AED |
| 2030-02 | 910.130 AED | 4.419 AED | 660.248 AED |
| 2030-03 | 915.986 AED | 4.431 AED | 660.248 AED |
| 2030-04 | 921.879 AED | 4.443 AED | 660.248 AED |
| 2030-05 | 927.811 AED | 4.455 AED | 660.248 AED |
| 2030-06 | 933.780 AED | 4.467 AED | 660.248 AED |
| 2030-07 | 939.788 AED | 4.479 AED | 660.248 AED |
| 2030-08 | 945.835 AED | 4.491 AED | 660.248 AED |
| 2030-09 | 951.920 AED | 4.503 AED | 660.248 AED |
| 2030-10 | 958.045 AED | 4.515 AED | 660.248 AED |
| 2030-11 | 964.209 AED | 4.527 AED | 660.248 AED |
| 2030-12 | 970.413 AED | 4.539 AED | 660.248 AED |
| 2031-01 | 976.656 AED | 4.551 AED | 660.248 AED |
| 2031-02 | 982.940 AED | 4.564 AED | 660.248 AED |
| 2031-03 | 989.265 AED | 4.576 AED | 660.248 AED |
| 2031-04 | 995.630 AED | 4.588 AED | 660.248 AED |
| 2031-05 | 1.002.035 AED | 4.600 AED | 660.248 AED |
| 2031-06 | 1.008.483 AED | 4.613 AED | 660.248 AED |
| 2031-07 | 1.014.971 AED | 4.625 AED | 660.248 AED |
| 2031-08 | 1.021.502 AED | 4.638 AED | 660.248 AED |
| 2031-09 | 1.028.074 AED | 4.650 AED | 660.248 AED |
| 2031-10 | 1.034.689 AED | 4.662 AED | 660.248 AED |
| 2031-11 | 1.041.346 AED | 4.675 AED | 660.248 AED |
| 2031-12 | 1.048.046 AED | 4.687 AED | 660.248 AED |
| 2032-01 | 1.054.789 AED | 4.700 AED | 660.248 AED |
| 2032-02 | 1.061.576 AED | 4.713 AED | 660.248 AED |
| 2032-03 | 1.068.406 AED | 4.725 AED | 660.248 AED |
| 2032-04 | 1.075.280 AED | 4.738 AED | 660.248 AED |
| 2032-05 | 1.082.198 AED | 4.751 AED | 660.248 AED |
| 2032-06 | 1.089.161 AED | 4.763 AED | 660.248 AED |
| 2032-07 | 1.096.169 AED | 4.776 AED | 660.248 AED |
| 2032-08 | 1.103.222 AED | 4.789 AED | 660.248 AED |
| 2032-09 | 1.110.320 AED | 4.802 AED | 660.248 AED |
| 2032-10 | 1.117.464 AED | 4.814 AED | 660.248 AED |
| 2032-11 | 1.124.654 AED | 4.827 AED | 660.248 AED |
| 2032-12 | 1.131.890 AED | 4.840 AED | 660.248 AED |
| 2033-01 | 1.139.172 AED | 4.853 AED | 660.248 AED |
| 2033-02 | 1.146.502 AED | 4.866 AED | 660.248 AED |
| 2033-03 | 1.153.878 AED | 4.879 AED | 660.248 AED |
| 2033-04 | 1.161.302 AED | 4.892 AED | 660.248 AED |
| 2033-05 | 1.168.774 AED | 4.905 AED | 660.248 AED |
| 2033-06 | 1.176.294 AED | 4.918 AED | 660.248 AED |
| 2033-07 | 1.183.863 AED | 4.931 AED | 660.248 AED |
| 2033-08 | 1.191.480 AED | 4.945 AED | 660.248 AED |
| 2033-09 | 1.199.146 AED | 4.958 AED | 660.248 AED |
| 2033-10 | 1.206.861 AED | 4.971 AED | 660.248 AED |
| 2033-11 | 1.214.626 AED | 4.984 AED | 660.248 AED |
| 2033-12 | 1.222.441 AED | 4.998 AED | 660.248 AED |
| 2034-01 | 1.230.306 AED | 5.011 AED | 660.248 AED |
| 2034-02 | 1.238.222 AED | 5.024 AED | 660.248 AED |
| 2034-03 | 1.246.189 AED | 5.038 AED | 660.248 AED |
| 2034-04 | 1.254.207 AED | 5.051 AED | 660.248 AED |
| 2034-05 | 1.262.276 AED | 5.065 AED | 660.248 AED |
| 2034-06 | 1.270.398 AED | 5.078 AED | 660.248 AED |
| 2034-07 | 1.278.572 AED | 5.092 AED | 660.248 AED |
| 2034-08 | 1.286.798 AED | 5.105 AED | 660.248 AED |
| 2034-09 | 1.295.077 AED | 5.119 AED | 660.248 AED |
| 2034-10 | 1.303.410 AED | 5.132 AED | 660.248 AED |
| 2034-11 | 1.311.796 AED | 5.146 AED | 660.248 AED |
| 2034-12 | 1.320.236 AED | 5.160 AED | 660.248 AED |
| 2035-01 | 1.328.731 AED | 5.173 AED | 660.248 AED |
| 2035-02 | 1.337.280 AED | 5.187 AED | 660.248 AED |
| 2035-03 | 1.345.884 AED | 5.201 AED | 660.248 AED |
| 2035-04 | 1.354.543 AED | 5.215 AED | 660.248 AED |
| 2035-05 | 1.363.258 AED | 5.229 AED | 660.248 AED |
| 2035-06 | 1.372.030 AED | 5.242 AED | 660.248 AED |
| 2035-07 | 1.380.857 AED | 5.256 AED | 660.248 AED |
| 2035-08 | 1.389.742 AED | 5.270 AED | 660.248 AED |
| 2035-09 | 1.398.683 AED | 5.284 AED | 660.248 AED |
| 2035-10 | 1.407.683 AED | 5.298 AED | 660.248 AED |
| 2035-11 | 1.416.740 AED | 5.312 AED | 660.248 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 660.447 AED | 0 AED | 132.089 AED |
| 2026 | 713.282 AED | 0 AED | 220.060 AED |
| 2027 | 770.345 AED | 0 AED | 374.077 AED |
| 2028 | 831.973 AED | 50.314 AED | 561.181 AED |
| 2029 | 898.530 AED | 51.969 AED | 660.248 AED |
| 2030 | 970.413 AED | 53.676 AED | 660.248 AED |
| 2031 | 1.048.046 AED | 55.429 AED | 660.248 AED |
| 2032 | 1.131.890 AED | 57.238 AED | 660.248 AED |
| 2033 | 1.222.441 AED | 59.100 AED | 660.248 AED |
| 2034 | 1.320.236 AED | 61.021 AED | 660.248 AED |
Additional Acquisition Costs
| DLD fee (4%) | 26,418 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 30,618 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.